Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.87% first-year return on $110k initial cash invested.
-1.87%
Cash On Cash
5.97%
Cap Rate
1.02
DSCR
$4,343
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,343
Total Expenses
$4,514
Mortgage P&I
59%
$2,560
Property Taxes
15%
$654
Home Insurance
4%
$171
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0